XML 40 R26.htm IDEA: XBRL DOCUMENT
v3.22.1

Business Combination (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2022
Business Combinations [Abstract] |
Schedule of preliminary purchase price of Reflect |
(in thousands) |  | Consideration |
Cash consideration for Reflect stock |  | $ | 16,664 | (1)
Cash consideration for Retention Bonus Plan |  |  | 1,333 | (2)
Common stock issued to Reflect shareholders |  |  | 4,667 | (3)
Common stock issued to Retention Bonus Plan |  |  | 333 | (4)
Secured Promissory Note |  |  | 2,500 | (5)
Earnout liability |  |  | 5,600 | (6)
Total consideration |  |  | 31,097 |
Cash acquired |  |  | (813 | )(7)
Net consideration transferred |  | $ | 30,284 |
(1) | Cash consideration for outstanding shares of Reflect capital stock per Merger Agreement.
(2) | Cash consideration utilized to fund the Retention Bonus Plan per Merger Agreement.
(3) | Company common stock issued in exchange for outstanding shares of Reflect capital stock per Merger Agreement.
(4) | Company common stock issued to fund the Retention Bonus Plan per Merger Agreement.
(5) | The Secured Promissory Note accrues interest at 0.59% (the applicable federal rate) and requires the Company and Reflect to pay equal monthly principal installments of $104 on the fifteenth (15th) day of each month, commencing on March 15, 2022. Any remaining or unpaid principal shall be due and payable on February 17, 2023.
(6) | Represents an estimate of the fair value of the Guaranteed Consideration as of the Merger, which, if any, is payable on or after the three-year anniversary of the effective time of the Merger (subject to the Extension Option), in an amount by which the value of the CREX Shares on such anniversary is less than $6.40 per share, or if certain customers of Reflect collectively achieve over 85,000 billable devices online at any time on or before December 31, 2022, is less than $7.20 per share (such applicable amount, the “Guaranteed Price”), multiplied by the amount of CREX Shares held by the Reflect stockholders on the Guarantee Date (subject to the Extension Option), subject to the terms of the Merger Agreement.
(7) | Represents the Reflect cash balance acquired at Closing.
Schedule of preliminary purchase price allocation |
(in thousands) |  | Total |
Accounts receivable |  | $ | 1,823 |
Inventory |  |  | 196 |
Prepaid expenses & other current assets |  |  | 1,484 |
Property and equipment |  |  | 96 |
Operating right of use assets |  |  | 493 |
Deferred tax assets, net of valuation allowance |  |  | - |
Other assets |  |  | 36 |
Identified intangible assets: |  |  |  |
Definite-lived trade names |  |  | 4,000 |
Definite-lived Developed technology |  |  | 12,000 |
Definite-lived Customer relationships |  |  | 5,000 |
Definite-lived Noncompete agreements |  |  | 500 |
Goodwill |  |  | 8,487 |
Accounts payable |  |  | (104 | )
Accrued expenses |  |  | (314 | )
Customer deposits |  |  | (1,661 | )
Deferred revenues |  |  | (1,259 | )
Current maturities of operating leases |  |  | (277 | )
Long-term obligations under operating leases |  |  | (216 | )
Net consideration transferred |  | $ | 30,284 |
Schedule of preliminary valuation and amortization period of identifiable intangible assets |
(in thousands) |  | Preliminary Valuation |  |  | Amortization Period |
Identifiable definite-lived intangible assets: |  |  |  |  |  |
Trade names |  | $ | 4,000 |  |  | 5 years |
Developed technology |  |  | 12,000 |  |  | 7 years |
Noncompete |  |  | 500 |  |  | 2 years |
Customer relationships |  |  | 5,000 |  |  | 10 years |
Total |  | $ | 21,500 |  |  |  |  |
Schedule of unaudited pro forma |
(in thousands, except earnings per common share) |  | 2021 |
Net sales |  | $ | 30,680 |
Net income/(loss) |  | $ | 799 |
Earnings per common share |  | $ | 0.06 |

X
- References No definition available. + Details
Name: | crex_ScheduleOfPreliminaryPurchasePriceOfReflectTableTextBlock
Namespace Prefix: | crex_
Data Type: | dtr:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=124432515&loc=d3e3550-109257 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets, excluding financial assets and goodwill, lacking physical substance with a finite life, by either major class or business segment. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 2 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=66006027&loc=d3e16323-109275 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=66006027&loc=d3e16265-109275 + Details
Name: | us-gaap_ScheduleOfFiniteLivedIntangibleAssetsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=128092470&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration